Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.58% first-year return on $191k initial cash invested.
-14.58%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$4,072
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$6,396
Mortgage P&I
98%
$3,999
Property Taxes
18%
$723
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448